Flat
M5
1 bed
1 bath
The Interchange, 6 Langworth Road, Salford M5
North West, England · M5
View property listing
Initial Investment
£40,900First YearProfit From Rental Income
£6,854
↗ 17%After 5 Years
Change In Property Value
£36,695
↗ 28%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,640 | £8,770 | £8,901 | £9,124 | £9,352 | £44,786 |
| Total Expenses | £7,143 | £7,206 | £7,260 | £7,324 | £7,390 | £36,324 |
| Profit Before Tax | £1,497 | £1,563 | £1,641 | £1,799 | £1,962 | £8,462 |
| Profit After Tax | £1,212 | £1,266 | £1,329 | £1,457 | £1,589 | £6,854 |
| Change In Property Value | £3,990 | £7,534 | £8,671 | £9,192 | £7,307 | £36,695 |
| Net Return | £5,202 | £8,801 | £10,000 | £10,649 | £8,897 | £43,549 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 22% | 24% | 26% | 22% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change